[ATLAN] QoQ Annualized Quarter Result on 30-Nov-2017 [#3]

Stock
[ATLAN] ATLAN HOLDINGS BHD
Announcement Date
11-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
28-Feb-2018
Quarter
30-Nov-2017 [#3]
Profit Trend
QoQ- -28.24%
YoY- -45.93%
Quarter Report
Latest QR
Upcoming QR
ATLAN's Result
ATLAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Revenue 680,994 682,128 826,335 803,641 833,328 869,220 809,435 -10.85%
PBT 77,574 66,264 91,286 70,986 89,268 93,000 96,553 -13.54%
Tax -18,836 -20,900 -24,961 -23,978 -26,172 -25,576 -20,954 -6.83%
NP 58,738 45,364 66,325 47,008 63,096 67,424 75,599 -15.44%
-
NP to SH 40,858 29,520 49,033 30,240 42,140 45,704 54,536 -17.46%
-
Tax Rate 24.28% 31.54% 27.34% 33.78% 29.32% 27.50% 21.70% -
Total Cost 622,256 636,764 760,010 756,633 770,232 801,796 733,836 -10.38%
-
Net Worth 527,591 540,274 532,664 489,544 499,690 509,836 479,398 6.57%
Dividend
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Div 50,730 101,460 53,266 71,022 55,803 60,876 57,071 -7.53%
Div Payout % 124.16% 343.70% 108.63% 234.86% 132.42% 133.20% 104.65% -
Equity
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Net Worth 527,591 540,274 532,664 489,544 499,690 509,836 479,398 6.57%
NOSH 253,650 253,650 253,650 253,650 253,650 253,650 253,650 0.00%
Ratio Analysis
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
NP Margin 8.63% 6.65% 8.03% 5.85% 7.57% 7.76% 9.34% -
ROE 7.74% 5.46% 9.21% 6.18% 8.43% 8.96% 11.38% -
Per Share
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 268.48 268.92 325.78 316.83 328.53 342.68 319.11 -10.85%
EPS 16.10 11.64 19.33 11.92 16.62 18.00 21.50 -17.49%
DPS 20.00 40.00 21.00 28.00 22.00 24.00 22.50 -7.53%
NAPS 2.08 2.13 2.10 1.93 1.97 2.01 1.89 6.57%
Adjusted Per Share Value based on latest NOSH - 253,650
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
RPS 268.48 268.92 325.78 316.83 328.53 342.68 319.11 -10.85%
EPS 16.10 11.64 19.33 11.92 16.62 18.00 21.50 -17.49%
DPS 20.00 40.00 21.00 28.00 22.00 24.00 22.50 -7.53%
NAPS 2.08 2.13 2.10 1.93 1.97 2.01 1.89 6.57%
Price Multiplier on Financial Quarter End Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 28/02/17 -
Price 4.48 4.39 4.65 4.36 4.26 4.75 4.83 -
P/RPS 1.67 1.63 1.43 1.38 1.30 1.39 1.51 6.92%
P/EPS 27.81 37.72 24.05 36.57 25.64 26.36 22.46 15.26%
EY 3.60 2.65 4.16 2.73 3.90 3.79 4.45 -13.14%
DY 4.46 9.11 4.52 6.42 5.16 5.05 4.66 -2.87%
P/NAPS 2.15 2.06 2.21 2.26 2.16 2.36 2.56 -10.95%
Price Multiplier on Announcement Date
31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 28/02/17 CAGR
Date 11/10/18 12/07/18 26/04/18 11/01/18 12/10/17 13/07/17 27/04/17 -
Price 4.45 4.50 4.58 4.28 4.25 4.57 4.88 -
P/RPS 1.66 1.67 1.41 1.35 1.29 1.33 1.53 5.57%
P/EPS 27.63 38.67 23.69 35.90 25.58 25.36 22.70 13.95%
EY 3.62 2.59 4.22 2.79 3.91 3.94 4.41 -12.29%
DY 4.49 8.89 4.59 6.54 5.18 5.25 4.61 -1.73%
P/NAPS 2.14 2.11 2.18 2.22 2.16 2.27 2.58 -11.68%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment